Income Breakdown
| TV Revenue | $16.0M |
| TV Placement Bonus | $493K |
| Matchday Revenue | $2.1M |
| Sponsorship | $508K |
| Merchandising | $6.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $569K |
| Loan Fees (In) | $885K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $8.4M |
| Staff Wages | $37K |
| Transfer Amortization | $1.7M |
| Debt Interest | $0 |
| Loan Fees (Out) | $27K |
| Facility Maintenance | $2.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$27.4M |
$12.6M |
$14.7M |
$198.9M |
| May 2028 |
$20.1M |
$12.9M |
$7.2M |
$182.6M |
| Apr 2028 |
$19.4M |
$13.0M |
$6.4M |
$173.6M |
| Mar 2028 |
$19.8M |
$16.0M |
$3.8M |
$165.6M |
| Feb 2028 |
$23.1M |
$10.5M |
$12.5M |
$160.1M |
| Jan 2028 |
$19.4M |
$9.6M |
$9.8M |
$215.6M |
| Dec 2027 |
$19.3M |
$9.7M |
$9.6M |
$205.5M |
| Nov 2027 |
$21.1M |
$10.5M |
$10.5M |
$195.6M |
| Oct 2027 |
$19.4M |
$15.8M |
$3.6M |
$184.9M |
| Sep 2027 |
$18.9M |
$9.1M |
$9.9M |
$181.0M |
| Aug 2027 |
$22.7M |
$7.5M |
$15.2M |
$178.8M |
| Jul 2027 |
$30.7M |
$7.6M |
$23.1M |
$163.4M |